लोडिंग एरर


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Mar-15	Mar-16	Mar-17	Mar-18	Mar-19	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	12 Months

Revenue	29	19	12	3	26	18	84	89	2	24	11
% Growth		-34.1%	-35.6%	-74.4%	709.1%	-29.7%	362.4%	6.0%	-98.2%	1404.9%

Adjusted EBITDA	22	18	11	2	25	17	83	88	0	22	10
% Margin	74.5%	92.8%	89.7%	61.7%	95.5%	93.3%	98.6%	98.6%	20.9%	94.2%	87.3%

Adjusted EBIT	22	18	11	2	25	17	83	88	0	22	10
% Margin	74.5%	92.8%	89.7%	61.7%	95.5%	93.3%	98.6%	98.6%	20.9%	94.2%	87.3%

Adjusted Net Income	23	16	11	2	23	15	83	85	(1)	19	7
% Margin	78.3%	85.0%	86.5%	75.0%	87.5%	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%

Adjusted Basic EPS	7.41	5.75	3.96	0.89	8.65	5.75	32.10	33.62	(0.37)	7.80	2.90

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
EUR	Fiscal Year Ending										Latest
(in millions)	Mar-15	Mar-16	Mar-17	Mar-18	Mar-19	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Sep-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	29	19	12	3	26	18	84	89	2	24	11
% Growth	NA	-34.1%	-35.6%	-74.4%	709.1%	-29.7%	362.4%	6.0%	-98.2%	1404.9%

Cost of Revenue	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	29	19	12	3	26	18	84	89	2	24	11
% Revenue	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	(0)
General and Admin	(7)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)
Other Inc / (Exp)	1	0	(0)	1	(1)	(1)	1	(2)	0	(0)	1
Total Operating Exp	(6)	(1)	(1)	(0)	(2)	(2)	(0)	(3)	(1)	(1)	(1)

Operating Income	23	18	11	3	23	16	84	86	0	22	10
% Revenue	78.3%	93.8%	88.9%	93.9%	90.6%	87.0%	99.6%	96.6%	26.5%	93.9%	92.7%

Interest Expense	0	(2)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(3)	(3)
Pre-tax Income	23	16	11	2	23	15	83	85	(1)	19	7
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	0	0	0	0	0
Net Income to Company	23	16	11	2	23	15	83	85	(1)	19	7
% Margin	78.3%	85.0%	86.5%	75.0%	87.5%	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	0
Net Income to Stockholders	23	16	11	2	23	15	83	85	(1)	19	7

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	23	16	11	2	23	15	83	85	(1)	19	7
% Margin	78.3%	85.0%	86.5%	75.0%	87.5%	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%

As Reported
Basic EPS (Continuing Ops)	7.41	5.75	3.96	0.89	8.65	5.75	32.10	33.62	(0.37)	7.80	2.86
Diluted EPS (Continuing Ops)	7.41	5.75	3.96	0.89	8.65	5.75	32.10	33.62	(0.37)	7.80	2.86

WA Basic Shares Out.	3.09	2.86	2.71	2.70	2.61	2.60	2.58	2.53	2.51	2.49	2.45
WA Diluted Shares Out.	3.09	2.86	2.71	2.70	2.61	2.60	2.58	2.53	2.51	2.49	2.45

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	23	16	11	2	23	15	83	85	(1)	19	7
Addback: Net Interest Expense	0	2	0	1	1	1	1	1	1	3	3
Addback: Other Non Operating Expenses, Total	(1)	(0)	0	(1)	1	1	(1)	2	(0)	0	(1)
Addback: Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Adjusted EBITDA	22	18	11	2	25	17	83	88	0	22	10
% Margin	74.5%	92.8%	89.7%	61.7%	95.5%	93.3%	98.6%	98.6%	20.9%	94.2%	87.3%

Adjusted EBIT	22	18	11	2	25	17	83	88	0	22	10
% Margin	74.5%	92.8%	89.7%	61.7%	95.5%	93.3%	98.6%	98.6%	20.9%	94.2%	87.3%

Adjusted Net Income Reconciliation
Net Income to Company	23	16	11	2	23	15	83	85	(1)	19	7
Addback: Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0	0	0	0
Adjusted Net Income	23	16	11	2	23	15	83	85	(1)	19	7
% Margin	78.3%	85.0%	86.5%	75.0%	87.5%	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt